Cash flow statement1for the short financial year from 1 October 2013 to 30 September 2014
| Download XLS (26KB) |
€ million |
9M 2013 |
12M 2012/132 |
12M 2013/14 |
||||
|
|||||||
EBIT |
703 |
1,688 |
1,273 |
||||
Depreciation/ |
955 |
1,445 |
1,271 |
||||
Change in provisions for pensions and other provisions |
−65 |
94 |
24 |
||||
Change in net working capital |
−2,395 |
468 |
−28 |
||||
Income taxes paid |
−323 |
−363 |
−393 |
||||
Reclassification of gains (–)/ |
−184 |
−345 |
−101 |
||||
Other |
−459 |
−320 |
−38 |
||||
Cash flow from operating activities |
−1,768 |
2,667 |
2,008 |
||||
Acquisition of subsidiaries |
−12 |
−9 |
0 |
||||
Investments in property, plant and equipment (excl. finance leases) |
−549 |
−913 |
−862 |
||||
Other investments |
−179 |
−223 |
−387 |
||||
Disposals of subsidiaries |
953 |
953 |
−89 |
||||
Disposal of long-term assets |
350 |
568 |
522 |
||||
Gains (+)/ |
184 |
345 |
101 |
||||
Cash flow from investing activities |
747 |
721 |
−715 |
||||
Dividends paid |
|
|
|
||||
to METRO AG shareholders |
−327 |
−327 |
0 |
||||
to other shareholders |
−51 |
−99 |
−86 |
||||
Redemption of liabilities from put options of non-controlling interests |
−271 |
−271 |
−1 |
||||
Proceeds from long-term borrowings |
1,370 |
3,735 |
3,390 |
||||
Redemption of borrowings |
−1,968 |
−5,272 |
−4,255 |
||||
Interest paid |
−425 |
−593 |
−450 |
||||
Interest received |
61 |
94 |
49 |
||||
Profit and loss transfers and other financing activities |
−79 |
−81 |
−95 |
||||
Cash flow from financing activities |
−1,690 |
−2,814 |
−1,448 |
||||
Total cash flows |
−2,711 |
574 |
−155 |
||||
Currency effects on cash and cash equivalents |
−24 |
−19 |
−1 |
||||
Total change in cash and cash equivalents |
−2,735 |
555 |
−156 |
||||
Total cash and cash equivalents as of 1 January/ |
5,299 |
2,075 |
2,564 |
||||
Total cash and cash equivalents as of 30 September |
2,564 |
2,630 |
2,408 |
||||
Less cash and cash equivalents held for sale as of 30 September |
0 |
−66 |
−2 |
||||
Cash and cash equivalents as of 30 September |
2,564 |
2,564 |
2,406 |
||||